[UOADEV] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UOADEV] UOA DEVELOPMENT BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.55%
YoY- -19.01%
Quarter Report
Latest QR
Upcoming QR
UOADEV's Result
UOADEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 548,052 867,318 1,169,916 1,036,433 1,176,438 967,401 1,508,788 -15.51%
PBT 240,752 560,830 521,562 440,512 586,721 603,613 609,276 -14.32%
Tax -70,204 -74,345 -112,166 -92,669 -150,213 -127,929 -150,270 -11.90%
NP 170,548 486,485 409,396 347,842 436,508 475,684 459,005 -15.19%
-
NP to SH 164,786 475,101 382,482 323,292 399,177 440,996 407,932 -14.00%
-
Tax Rate 29.16% 13.26% 21.51% 21.04% 25.60% 21.19% 24.66% -
Total Cost 377,504 380,833 760,520 688,590 739,930 491,717 1,049,782 -15.65%
-
Net Worth 5,404,069 5,151,899 4,860,591 4,488,692 4,053,595 3,304,367 2,912,413 10.84%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 5,404,069 5,151,899 4,860,591 4,488,692 4,053,595 3,304,367 2,912,413 10.84%
NOSH 2,327,599 2,124,905 1,967,157 1,844,871 1,734,247 1,551,346 1,456,206 8.12%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 31.12% 56.09% 34.99% 33.56% 37.10% 49.17% 30.42% -
ROE 3.05% 9.22% 7.87% 7.20% 9.85% 13.35% 14.01% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 24.04 42.59 60.65 57.03 68.49 62.36 103.61 -21.59%
EPS 7.57 23.88 20.43 18.36 24.04 28.43 28.01 -19.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.53 2.52 2.47 2.36 2.13 2.00 2.86%
Adjusted Per Share Value based on latest NOSH - 1,844,871
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.88 33.04 44.57 39.48 44.82 36.85 57.48 -15.51%
EPS 6.28 18.10 14.57 12.32 15.21 16.80 15.54 -14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0588 1.9627 1.8517 1.71 1.5443 1.2588 1.1095 10.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.66 1.60 2.00 2.30 2.59 2.50 1.92 -
P/RPS 6.91 3.76 3.30 4.03 3.78 4.01 1.85 24.53%
P/EPS 22.97 6.86 10.09 12.93 11.14 8.79 6.85 22.32%
EY 4.35 14.58 9.92 7.73 8.97 11.37 14.59 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.79 0.93 1.10 1.17 0.96 -5.12%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 25/11/20 26/11/19 27/11/18 21/11/17 23/11/16 23/11/15 -
Price 1.70 1.62 1.91 2.15 2.45 2.37 2.12 -
P/RPS 7.07 3.80 3.15 3.77 3.58 3.80 2.05 22.89%
P/EPS 23.52 6.94 9.63 12.09 10.54 8.34 7.57 20.77%
EY 4.25 14.40 10.38 8.27 9.49 11.99 13.21 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.76 0.87 1.04 1.11 1.06 -6.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment